Exhibit 99.1

img41624055_0.jpg

NEWS RELEASE

 

For information contact:

 

Vincent H. Chao

 

Chief Financial Officer

 

(407) 265-7348

FOR IMMEDIATE RELEASE

 

February 11, 2026

 

NNN REIT, Inc. Announces 2025 Annual Results and Initial 2026 Guidance

 

Orlando, Florida, February 11, 2026 – NNN REIT, Inc. (NYSE: NNN) (the "Company" or "NNN"), a real estate investment trust, today announced financial and operating results for the quarter and year ended December 31, 2025. Highlights include:

 

2025 Highlights:

Reported net earnings of $2.07 per diluted share
Grew Core FFO and AFFO per diluted share by 2.7% over prior-year results to $3.41 and $3.44, respectively
Increased ABR by 7.8% over prior-year results to $928.1 million
Closed on $931.0 million of investments at an initial cash cap rate of 7.4%, with a weighted average remaining lease term of 17.6 years
Sold 116 properties for $190.5 million, including $90.7 million of income-producing properties, at a weighted average cap rate of 6.4%
Raised $85.4 million in gross proceeds from the issuance of 1,992,955 common shares at an average price per share of $42.86
Issued $500 million principal amount of 4.600% senior unsecured notes due February 2031 (the “2031 Notes”)
Redeemed $400 million principal amount of 4.000% senior unsecured notes due November 2025
Closed on a $300 million senior unsecured delayed draw term loan facility due February 2029 (the “Term Loan”)
Maintained balance sheet flexibility with a sector-leading weighted average debt maturity of 10.8 years, no encumbered assets and $1.2 billion of total available liquidity
Paid an annual dividend per common share of $2.36 in 2025, representing a 3.1% increase over 2024, marking the 36th consecutive year of annual dividend increases – the third longest record of consecutive annual dividend increases of all public REITs
Delivered a 12.0% total average annual shareholder return over the past 25 years

 

Fourth Quarter 2025 and Additional Highlights:

Increased portfolio occupancy by 80 basis points over the prior quarter to 98.3%, with a weighted average remaining lease term of 10.2 years
Closed on $183.1 million of investments at an initial cash cap rate of 7.4%, with a weighted average remaining lease term of 18.1 years
Sold 60 properties for $82.1 million, including $30.4 million of income-producing properties, at a weighted average cap rate of 7.6%
Introduced 2026 AFFO guidance of $3.52 to $3.58 per share, representing an increase of 3.2% over the prior year, at the midpoint

 

Steve Horn, Chief Executive Officer, commented: "NNN achieved 2.7 percent AFFO growth per share and had a record year deploying over $900 million in real estate investments. Our proactive portfolio management and strategic acquisitions position NNN to deliver solid per share growth in 2026. We remain committed to enhancing value and focusing on increasing per share results, by allocating capital to the disciplined acquisition of freestanding properties and maintaining a conservative and flexible balance sheet."

 

1


 

FINANCIAL RESULTS

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except per share data)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

$

238,398

 

 

$

218,482

 

 

$

926,213

 

 

$

869,266

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

95,951

 

 

$

97,894

 

 

$

389,777

 

 

$

396,835

 

Net earnings per share

 

$

0.51

 

 

$

0.52

 

 

$

2.07

 

 

$

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

163,797

 

 

$

152,689

 

 

$

638,382

 

 

$

610,501

 

FFO per share

 

$

0.87

 

 

$

0.82

 

 

$

3.40

 

 

$

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO

 

$

163,859

 

 

$

152,731

 

 

$

641,498

 

 

$

611,169

 

Core FFO per share

 

$

0.87

 

 

$

0.82

 

 

$

3.41

 

 

$

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

164,977

 

 

$

154,057

 

 

$

647,578

 

 

$

616,613

 

AFFO per share

 

$

0.87

 

 

$

0.82

 

 

$

3.44

 

 

$

3.35

 

PORTFOLIO SNAPSHOT

(dollars in thousands)

 

December 31, 2025

 

 

September 30, 2025

 

 

December 31, 2024

 

Number of properties

 

 

3,692

 

 

 

3,697

 

 

 

3,568

 

Total gross leasable area (square feet)

 

 

39,578,000

 

 

 

39,209,000

 

 

 

36,557,000

 

Occupancy rate

 

 

98.3

%

 

 

97.5

%

 

 

98.5

%

Weighted average remaining lease term (years)

 

 

10.2

 

 

 

10.1

 

 

 

9.9

 

ABR

 

$

928,081

 

 

$

912,218

 

 

$

860,562

 

PROPERTY ACQUISITIONS

(dollars in thousands)

 

Quarter Ended December 31, 2025

 

 

Year Ended December 31, 2025

 

Total dollars invested(1)

 

$

183,060

 

 

$

931,017

 

Number of properties

 

 

55

 

 

 

239

 

Gross leasable area (square feet)(2)

 

 

843,000

 

 

 

4,193,000

 

Weighted average cap rate (3)

 

 

7.4

%

 

 

7.4

%

Weighted average lease term (years)

 

 

18.1

 

 

 

17.6

 

 

(1)

Includes dollars invested in projects under construction or tenant improvements.

(2)

Includes additional square footage from completed construction on existing properties.

(3)

Calculated as the initial cash annual base rent divided by the total purchase price of the properties.

 

2


 

PROPERTY DISPOSITIONS

 

 

Quarter Ended December 31, 2025

 

 

Year Ended December 31, 2025

 

(dollars in thousands)

 

Occupied

 

 

Vacant

 

 

Total

 

 

Occupied

 

 

Vacant

 

 

Total

 

Number of properties

 

 

18

 

 

 

42

 

 

 

60

 

 

 

49

 

 

 

67

 

 

 

116

 

Gross leasable area (square feet)

 

 

119,000

 

 

 

338,000

 

 

 

457,000

 

 

 

420,000

 

 

 

659,000

 

 

 

1,079,000

 

Net sale proceeds

 

$

30,362

 

 

$

51,689

 

 

$

82,051

 

 

$

90,738

 

 

$

99,736

 

 

$

190,474

 

Weighted average cap rate(1)

 

 

7.6

%

 

 

 

 

 

7.6

%

 

 

6.4

%

 

 

 

 

 

6.4

%

 

(1)

Calculated as the cash annual base rent divided by the total gross proceeds received for the occupied properties.

CAPITAL MARKETS ACTIVITY

During the year ended 2025, NNN issued 1,992,955 common shares, raising $85.4 million in gross proceeds at an average price per share of $42.86, primarily through the Company's at-the-market equity program.

In November 2025, NNN redeemed $400 million aggregate principal amount of 4.000% notes due November 2025.

In December 2025, NNN closed on the $300 million Term Loan and entered into forward starting swaps totaling $200 million that fix the Secured Overnight Financing Rate (“SOFR”) at 3.22% through January 15, 2029. The Term Loan has a six-month delayed draw feature and an accordion option to increase the aggregate size to up to $500 million. The Term Loan matures in February 2029, with two, one-year extension options. On January 15, 2026, the Company drew $200 million on the Term Loan.

BALANCE SHEET AND LIQUIDITY

As of December 31, 2025, Gross Debt was $4.9 billion with a weighted average interest rate of 4.2% and a weighted average debt maturity of 10.8 years. The Company ended 2025 with $1.2 billion of total available liquidity, including $851.9 million of unused line of credit capacity, $300 million of unused Term Loan capacity and $5.8 million of cash and restricted cash. Net Debt to annualized EBITDAre and fixed charge coverage was 5.6x and 4.1x, respectively, as of December 31, 2025.

DIVIDEND

As previously announced, on January 15, 2026, the Board of Directors of NNN declared a quarterly dividend of $0.60 per share payable on February 13, 2026, to shareholders of record as of January 30, 2026. The quarterly dividend represents an annualized dividend of $2.40 per share and an annualized dividend yield of 6.1% as of December 31, 2025.

INITIAL 2026 GUIDANCE

(dollars in millions, except per diluted share data)

 

Initial
2026 Guidance

Net earnings per share excluding any gains on disposition of real estate, impairment losses and retirement and severance costs

 

$2.02 - $2.08

Real estate depreciation and amortization per share

 

$1.45

Core FFO per share

 

$3.47 - $3.53

AFFO per share

 

$3.52 - $3.58

General and administrative expenses

 

$53 - $55

Real estate expenses, net of tenant reimbursements

 

$14 - $15

Acquisition volume

 

$550 - $650

Disposition volume

 

$110 - $150

Guidance is based on current plans and assumptions and is subject to risks and uncertainties more fully described in this press release and the Company's reports filed with the Securities and Exchange Commission (the “Commission”).

3


 

CONFERENCE CALL INFORMATION

The Company will host a conference call on February 11, 2026, at 10:30 a.m. ET to discuss these results. A live webcast of the conference call will be available on the Company's website at www.nnnreit.com or by using the following link. The conference call can also be accessed by dialing 888-506-0062 in the United States (“U.S.”) or 973-528-0011 for international callers and entering the participant code 423417 or referencing NNN REIT, Inc. A telephonic replay of the call will be available through February 25, 2026, by dialing 877-481-4010 in the U.S. or 919-882-2331 internationally and entering the code 53462.

ABOUT NNN REIT, INC.

NNN invests in high-quality properties subject generally to long-term, net leases with minimal ongoing capital expenditures. As of December 31, 2025, the Company owned 3,692 properties in all 50 states, the District of Columbia and Puerto Rico with a gross leasable area of approximately 39.6 million square feet and a weighted average remaining lease term of 10.2 years. NNN is one of only three publicly traded real estate investment trusts to have increased annual dividends for 36 or more consecutive years. For more information on the Company, visit www.nnnreit.com.

FORWARD-LOOKING STATEMENTS

Statements in this press release that are not strictly historical are “forward-looking” statements. These statements generally are characterized by the use of terms such as "believe," "expect," "intend," "may," "estimated" or other similar words or expressions. Forward-looking statements involve known and unknown risks, which may cause the Company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, including inflation, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of the Company's tenants, the availability of capital, risks related to the Company's status as a real estate investment trust ("REIT"), and the potential impacts of an epidemic or pandemic on the Company's business operations, financial results and financial position on the world economy. Additional information concerning these and other factors that could cause actual results to differ materially from these forward-looking statements is contained from time to time in the Company’s Commission filings, including, but not limited to, the Company’s Annual Report on Form 10-K. Copies of each filing may be obtained from the Company or the Commission. Such forward-looking statements should be regarded solely as reflections of the Company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. The Company undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

DEFINITIONS

Annualized Base Rent (“ABR”) is a non-U.S. generally accepted accounting principles (“GAAP”) measure which represents the monthly cash base rent for all leases in place as of the end of the period multiplied by 12. Accordingly, this methodology produces an annualized amount as of a point in time but does not take into consideration future (i) scheduled rent increases, (ii) leasing activity, or (iii) lease expirations.

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“EBITDAre”) as defined by the National Association of Real Estate Investment Trusts (“Nareit”) is a metric established by Nareit and commonly used by real estate companies. The measure is a result of net earnings (computed in accordance with GAAP), plus interest expense, income tax expense, depreciation and amortization, excluding any gains (or including any losses) on disposition of real estate, any impairment charges, net of recoveries and after adjustments for income and losses attributable to noncontrolling interests. Management considers the non-GAAP measure of EBITDAre to be an appropriate measure of the Company's performance and should be considered in addition to, net earnings or loss, as a measure of the Company's operating performance.

Funds From Operations ("FFO") is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by Nareit and is used by the Company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses), any applicable taxes on the disposition of certain assets and any impairment charges on a depreciable real estate asset, net of recoveries.

4


 

FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the Company’s performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure.

Core Funds From Operations (“Core FFO”) is a non-GAAP measure of operating performance that adjusts FFO to eliminate the impact of certain GAAP income and expense amounts that the Company believes are infrequent and unusual in nature and/or not related to its core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the REIT industry, and management believes that presentation of Core FFO provides investors with a potential metric to assist in their evaluation of the Company’s operating performance across multiple periods and in comparison to the operating performance of its peers because it removes the effect of unusual items that are not expected to impact the Company’s operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of the Company’s core business operations and is a factor in determining management compensation. Items included in calculating FFO that may be excluded in calculating Core FFO may include items such as transaction related gains, income or expense, impairments on land, retirement and severance costs or other non-core amounts as they occur.

Adjusted Funds From Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO adjusts FFO for certain non-cash items that reduce or increase net earnings in accordance with GAAP. AFFO should not be considered an alternative to net earnings, as an indication of the Company's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the Company’s performance.

Total Cash is comprised of cash and cash equivalents and restricted cash and cash held in escrow per GAAP as reported on the balance sheet summary.

Gross Assets represents total assets (reported in accordance with GAAP) adjusted to exclude accumulated amortization and depreciation and amortization of direct financing leases. The result provides an estimate of the investments made by the Company.

Total Debt is defined by the Company as total debt per GAAP as reported on the balance sheet summary including line of credit payable, term loan payable, notes payable, net of unamortized discount and unamortized debt costs and mortgages payable, net of unamortized premium and debt costs, as applicable.

Gross Debt is defined by the Company as Total Debt adjusted to exclude unamortized debt discounts and premiums and unamortized debt costs.

Net Debt is defined by the Company as Gross Debt less Total Cash.

Management considers the non-GAAP measures of Gross Debt and Net Debt each to be a key supplemental measure of the Company's overall liquidity, capital structure and leverage.

The Company’s computation of FFO, Core FFO, AFFO, EBITDAre, Total Cash, Gross Assets, Gross Debt and Net Debt may differ from the methodology for calculating these non-GAAP financial measures used by other REITs, and therefore, may not be comparable to such other REITs. Reconciliations of net earnings, Total Debt and total assets (all computed in accordance with GAAP) to FFO, Core FFO, AFFO, EBITDAre, Gross Assets, Gross Debt and Net Debt (each of which is a non-GAAP financial measure), as applicable, are included in the financial information accompanying this release.

 

 

5


 

NNN REIT, Inc.

Balance Sheet Summary

(dollars in thousands)

(unaudited)

 

 

December 31,
2025

 

 

December 31,
2024

 

Assets:

 

 

 

 

 

 

Real estate portfolio, net of accumulated depreciation and amortization

 

$

9,239,542

 

 

$

8,746,168

 

Cash and cash equivalents

 

 

5,046

 

 

 

8,731

 

Restricted cash and cash held in escrow

 

 

776

 

 

 

331

 

Receivables, net of allowance of $609 and $617, respectively

 

 

3,470

 

 

 

2,975

 

Accrued rental income, net of allowance of $3,393 and $4,156, respectively

 

 

34,914

 

 

 

34,005

 

Debt costs, net of accumulated amortization of $29,930 and $27,002, respectively

 

 

8,645

 

 

 

8,958

 

Other assets

 

 

86,962

 

 

 

71,560

 

Total assets

 

$

9,379,355

 

 

$

8,872,728

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Line of credit payable

 

$

348,100

 

 

$

 

Notes payable, net of unamortized discount and unamortized debt costs

 

 

4,472,324

 

 

 

4,373,803

 

Accrued interest payable

 

 

40,557

 

 

 

29,699

 

Other liabilities

 

 

110,072

 

 

 

106,951

 

Total liabilities

 

 

4,971,053

 

 

 

4,510,453

 

 

 

 

 

 

 

 

Total equity

 

 

4,408,302

 

 

 

4,362,275

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,379,355

 

 

$

8,872,728

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

189,937,404

 

 

 

187,540,929

 

 

6


 

NNN REIT, Inc.

Income Statement Summary

(dollars in thousands, except per share data)

(unaudited)

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

237,535

 

 

$

218,348

 

 

$

924,380

 

 

$

867,468

 

Interest and other income from real estate transactions

 

 

863

 

 

 

134

 

 

 

1,833

 

 

 

1,798

 

 

 

238,398

 

 

 

218,482

 

 

 

926,213

 

 

 

869,266

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

11,642

 

 

 

8,705

 

 

 

46,923

 

 

 

44,287

 

Real estate

 

 

10,040

 

 

 

11,142

 

 

 

37,381

 

 

 

32,317

 

Depreciation and amortization

 

 

68,221

 

 

 

63,194

 

 

 

268,439

 

 

 

249,681

 

Leasing transaction costs

 

 

151

 

 

 

24

 

 

 

486

 

 

 

99

 

Impairment losses – real estate, net of recoveries

 

 

15,360

 

 

 

3,724

 

 

 

28,602

 

 

 

6,632

 

Retirement and severance costs

 

 

62

 

 

 

42

 

 

 

3,116

 

 

 

668

 

 

 

105,476

 

 

 

86,831

 

 

 

384,947

 

 

 

333,684

 

Gain on disposition of real estate

 

 

15,639

 

 

 

12,083

 

 

 

48,220

 

 

 

42,290

 

Earnings from operations

 

 

148,561

 

 

 

143,734

 

 

 

589,486

 

 

 

577,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (revenues):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

(962

)

 

 

(1,040

)

 

 

(4,246

)

 

 

(2,980

)

Interest expense

 

 

53,572

 

 

 

46,880

 

 

 

203,955

 

 

 

184,017

 

 

 

52,610

 

 

 

45,840

 

 

 

199,709

 

 

 

181,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

95,951

 

 

$

97,894

 

 

$

389,777

 

 

$

396,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

188,832,131

 

 

 

186,449,345

 

 

 

187,611,451

 

 

 

183,688,562

 

Diluted

 

 

189,237,718

 

 

 

186,833,150

 

 

 

187,986,798

 

 

 

184,043,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.51

 

 

$

0.52

 

 

$

2.07

 

 

$

2.16

 

Diluted

 

$

0.51

 

 

$

0.52

 

 

$

2.07

 

 

$

2.15

 

 

7


 

NNN REIT, Inc.

Other Information

(dollars in thousands)

(unaudited)

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Rental income from operating leases(1)(2)

 

$

231,546

 

 

$

212,565

 

 

$

902,369

 

 

$

846,653

 

Earned income from direct financing leases(1)

 

$

87

 

 

$

115

 

 

$

424

 

 

$

468

 

Percentage rent(1)

 

$

168

 

 

$

189

 

 

$

1,549

 

 

$

1,536

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate expenses reimbursed from tenants(1)

 

$

5,734

 

 

$

5,479

 

 

$

20,038

 

 

$

18,811

 

Real estate expenses

 

 

(10,040

)

 

 

(11,142

)

 

 

(37,381

)

 

 

(32,317

)

Real estate expenses, net of tenant reimbursements

 

$

(4,306

)

 

$

(5,663

)

 

$

(17,343

)

 

$

(13,506

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt costs

 

$

1,644

 

 

$

1,455

 

 

$

6,218

 

 

$

5,993

 

Non-real estate depreciation expense

 

$

99

 

 

$

43

 

 

$

229

 

 

$

370

 

 

(1)

For the quarters ended December 31, 2025 and 2024, the aggregate of such amounts is $237,535 and $218,348, respectively, and $924,380 and $867,468, for the year ended December 31, 2025 and 2024, respectively, and is classified as rental income on the income statement summary.

(2)

Includes lease termination fees of $243 and $1,234 for the quarters ended December 31, 2025 and 2024, respectively, and $11,363 and $11,386 for the year ended December 31, 2025 and 2024, respectively.

 

8


 

NNN REIT, Inc.

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands, except per share data)

(unaudited)

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net earnings

 

$

95,951

 

 

$

97,894

 

 

$

389,777

 

 

$

396,835

 

Real estate depreciation and amortization

 

 

68,125

 

 

 

63,154

 

 

 

268,223

 

 

 

249,324

 

Gain on disposition of real estate

 

 

(15,639

)

 

 

(12,083

)

 

 

(48,220

)

 

 

(42,290

)

Impairment losses – depreciable real estate, net of recoveries

 

 

15,360

 

 

 

3,724

 

 

 

28,602

 

 

 

6,632

 

FFO

 

 

163,797

 

 

 

152,689

 

 

 

638,382

 

 

 

610,501

 

Retirement and severance costs

 

 

62

 

 

 

42

 

 

 

3,116

 

 

 

668

 

Core FFO

 

 

163,859

 

 

 

152,731

 

 

 

641,498

 

 

 

611,169

 

Straight-line accrued rent, net of reserves

 

 

(1,206

)

 

 

(302

)

 

 

(1,921

)

 

 

(294

)

Net capital lease rent adjustment

 

 

49

 

 

 

58

 

 

 

233

 

 

 

222

 

Below-market rent amortization

 

 

(117

)

 

 

(144

)

 

 

(1,898

)

 

 

(495

)

Stock based compensation expense

 

 

2,831

 

 

 

2,775

 

 

 

12,025

 

 

 

11,816

 

Capitalized interest expense

 

 

(439

)

 

 

(1,061

)

 

 

(2,359

)

 

 

(5,805

)

AFFO

 

$

164,977

 

 

$

154,057

 

 

$

647,578

 

 

$

616,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.87

 

 

$

0.82

 

 

$

3.40

 

 

$

3.32

 

Diluted

 

$

0.87

 

 

$

0.82

 

 

$

3.40

 

 

$

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.87

 

 

$

0.82

 

 

$

3.42

 

 

$

3.33

 

Diluted

 

$

0.87

 

 

$

0.82

 

 

$

3.41

 

 

$

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.87

 

 

$

0.83

 

 

$

3.45

 

 

$

3.36

 

Diluted

 

$

0.87

 

 

$

0.82

 

 

$

3.44

 

 

$

3.35

 

 

 

 

 

 

 

 

Dividend per share

 

$

0.60

 

 

$

0.58

 

 

$

2.36

 

 

$

2.29

 

AFFO payout ratio(1)

 

 

68.8

%

 

 

70.3

%

 

 

68.4

%

 

 

68.2

%

 

(1)

Calculated as total dividends paid as a percentage of AFFO for each respective period.

 

9


 

NNN REIT, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(dollars in thousands)

(unaudited)

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net earnings

 

$

95,951

 

 

$

97,894

 

 

$

389,777

 

 

$

396,835

 

Interest expense

 

 

53,572

 

 

 

46,880

 

 

 

203,955

 

 

 

184,017

 

Depreciation and amortization

 

 

68,221

 

 

 

63,194

 

 

 

268,439

 

 

 

249,681

 

Gain on disposition of real estate

 

 

(15,639

)

 

 

(12,083

)

 

 

(48,220

)

 

 

(42,290

)

Impairment losses – real estate, net of
      recoveries

 

 

15,360

 

 

 

3,724

 

 

 

28,602

 

 

 

6,632

 

EBITDAre

 

$

217,465

 

 

$

199,609

 

 

$

842,553

 

 

$

794,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

53,572

 

 

$

46,880

 

 

$

203,955

 

 

$

184,017

 

Add back: capitalized interest

 

 

439

 

 

 

1,061

 

 

 

2,359

 

 

 

5,805

 

Fixed charges

 

$

54,011

 

 

$

47,941

 

 

$

206,314

 

 

$

189,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,
2025

 

 

December 31,
2024

 

 

 

 

 

 

 

Total assets

 

$

9,379,355

 

 

$

8,872,728

 

 

 

 

 

 

 

Accumulated depreciation & amortization

 

 

2,259,469

 

 

 

2,065,520

 

 

 

 

 

 

 

Amortization of direct financing leases

 

 

2,546

 

 

 

2,655

 

 

 

 

 

 

 

Gross Assets

 

$

11,641,370

 

 

$

10,940,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Line of credit

 

$

348,100

 

 

$

 

 

 

 

 

 

 

Notes payable, net of unamortized discount and
      unamortized debt costs

 

 

4,472,324

 

 

 

4,373,803

 

 

 

 

 

 

 

Total Debt

 

 

4,820,424

 

 

 

4,373,803

 

 

 

 

 

 

 

Unamortized note discount

 

 

47,005

 

 

 

46,437

 

 

 

 

 

 

 

Unamortized debt costs

 

 

30,670

 

 

 

29,760

 

 

 

 

 

 

 

Gross Debt

 

 

4,898,099

 

 

 

4,450,000

 

 

 

 

 

 

 

Total Cash

 

 

(5,822

)

 

 

(9,062

)

 

 

 

 

 

 

Net Debt

 

$

4,892,277

 

 

$

4,440,938

 

 

 

 

 

 

 

 

 

10


 

NNN REIT, Inc.

Debt Summary

As of December 31, 2025

(dollars in thousands)

(unaudited)

 

Unsecured Debt

 

Principal

 

 

Principal,
Net of
Unamortized
Discount

 

 

Stated
Rate

 

 

Effective
Rate

 

 

Maturity
Date

Line of credit payable

 

$

348,100

 

 

$

348,100

 

 

SOFR + 77.5bps

 

 

 

4.435

%

 

April 2028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan payable(1)

 

 

 

 

 

 

 

SOFR + 85 bps

 

 

 

 

 

February 2029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

350,000

 

 

 

349,566

 

 

 

3.600

%

 

 

3.733

%

 

December 2026

2027

 

 

400,000

 

 

 

399,667

 

 

 

3.500

%

 

 

3.548

%

 

October 2027

2028

 

 

400,000

 

 

 

399,081

 

 

 

4.300

%

 

 

4.388

%

 

October 2028

2030

 

 

400,000

 

 

 

399,413

 

 

 

2.500

%

 

 

2.536

%

 

April 2030

2031

 

 

500,000

 

 

 

496,224

 

 

 

4.600

%

 

 

4.766

%

 

February 2031

2033

 

 

500,000

 

 

 

490,514

 

 

 

5.600

%

 

 

5.905

%

 

October 2033

2034

 

 

500,000

 

 

 

494,598

 

 

 

5.500

%

 

 

5.662

%

 

June 2034

2048

 

 

300,000

 

 

 

296,305

 

 

 

4.800

%

 

 

4.890

%

 

October 2048

2050

 

 

300,000

 

 

 

294,703

 

 

 

3.100

%

 

 

3.205

%

 

April 2050

2051

 

 

450,000

 

 

 

442,410

 

 

 

3.500

%

 

 

3.602

%

 

April 2051

2052

 

 

450,000

 

 

 

440,513

 

 

 

3.000

%

 

 

3.118

%

 

April 2052

Total

 

 

4,550,000

 

 

 

4,502,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total unsecured debt(2)

 

$

4,898,100

 

 

$

4,851,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt costs

 

 

 

 

$

(44,420

)

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

13,750

 

 

 

 

 

 

 

 

 

Debt costs, net of accumulated amortization

 

 

 

(30,670

)

 

 

 

 

 

 

 

 

Notes payable, net of unamortized discount and
    unamortized debt costs

 

 

$

4,472,324

 

 

 

 

 

 

 

 

 

 

(1)

On January 15, 2026, the Company drew $200 million on the Term Loan and previously entered into swaps with a notional value of $200 million that fix SOFR at 3.22% through January 15, 2029.

(2)

Unsecured debt has a weighted average interest rate of 4.2% and a weighted average maturity of 10.8 years.

 

 

 

11


 

NNN REIT, Inc.

Debt Summary – Continued

As of December 31, 2025

(unaudited)

 

Credit Metrics

 

 

December 31, 2025

 

December 31,
2024

Gross Debt / Gross Assets

 

42.1%

 

40.7%

Net Debt / EBITDAre (last quarter annualized)

 

5.6x

 

5.6x

EBITDAre / fixed charges

 

4.1x

 

4.2x

 

 

Credit Facility, Term Loan and Notes Covenants

The following is a summary of key financial covenants for the Company's unsecured credit facility, Term Loan and notes, as defined and calculated per the terms of agreements and indentures governing such debt, which are included in the Company's filings with the Commission. These calculations, which are not based on GAAP measurements, are presented to investors to show that as of December 31, 2025, the Company believes it is in compliance with the covenants.

 

Key Covenants

 

Required

 

December 31, 2025

Unsecured Bank Credit Facility and Term Loan:

 

 

 

 

Maximum leverage ratio

 

< 0.60x

 

0.38x

Minimum fixed charge coverage ratio

 

> 1.50x

 

4.14x

Maximum secured indebtedness ratio

 

< 0.40x

 

Unencumbered asset value ratio

 

> 1.67x

 

2.65x

Unencumbered interest ratio

 

> 1.75x

 

4.04x

Unsecured Notes:

 

 

 

 

Limitation on incurrence of total debt

 

≤ 60%

 

41%

Limitation on incurrence of secured debt

 

≤ 40%

 

Debt service coverage ratio

 

≥ 1.5x

 

4.1x

Maintenance of total unencumbered assets

 

≥ 150%

 

241%

 

12


 

NNN REIT, Inc.

Property Portfolio

As of December 31, 2025

 

Top 20 Lines of Trade

 

 

 

 

% of ABR

 

 

 

 

As of December 31,

 

 

Lines of Trade

 

2025

 

2024

1.

 

Automotive service

 

18.6%

 

17.1%

2.

 

Convenience stores

 

16.3%

 

17.0%

3.

 

Restaurants – limited service

 

7.9%

 

8.4%

4.

 

Entertainment

 

7.2%

 

7.2%

5.

 

Dealerships

 

6.6%

 

5.8%

6.

 

Restaurants – full service

 

6.4%

 

7.8%

7.

 

Health and fitness

 

3.9%

 

3.9%

8.

 

Theaters

 

3.7%

 

4.0%

9.

 

Automotive parts

 

3.2%

 

2.4%

10.

 

Equipment rental

 

3.1%

 

3.2%

11.

 

Wholesale clubs

 

2.3%

 

2.4%

12.

 

Drug stores

 

2.0%

 

2.2%

13.

 

Home improvement

 

1.9%

 

2.1%

14.

 

Medical service providers

 

1.8%

 

1.8%

15.

 

Pet supplies and services

 

1.7%

 

1.3%

16.

 

Early childhood education

 

1.4%

 

1.1%

17.

 

Discount retail

 

1.4%

 

1.6%

18.

 

Furniture

 

1.2%

 

1.3%

19.

 

Travel plazas

 

1.2%

 

1.2%

20.

 

Consumer electronics

 

1.1%

 

1.3%

 

Other

 

7.1%

 

6.9%

 

Total

 

100.0%

 

100.0%

 

13


 

NNN REIT, Inc.

Property Portfolio – Continued

As of December 31, 2025

 

Top 20 States

 

 

State

 

# of
Properties

 

% of
ABR

1.

 

Texas

 

594

 

18.4%

2.

 

Florida

 

270

 

8.7%

3.

 

Illinois

 

179

 

5.1%

4.

 

Georgia

 

172

 

4.5%

5.

 

Ohio

 

215

 

4.2%

6.

 

Michigan

 

136

 

3.8%

7.

 

Indiana

 

165

 

3.7%

8.

 

Tennessee

 

156

 

3.7%

9.

 

Arizona

 

86

 

3.5%

10.

 

North Carolina

 

158

 

3.5%

11.

 

Virginia

 

119

 

3.3%

12.

 

Alabama

 

155

 

2.9%

13.

 

California

 

71

 

2.9%

14.

 

Pennsylvania

 

87

 

2.3%

15.

 

New Jersey

 

33

 

2.3%

16.

 

Missouri

 

102

 

2.2%

17.

 

Colorado

 

46

 

2.0%

18.

 

Maryland

 

50

 

2.0%

19.

 

South Carolina

 

80

 

2.0%

20.

 

Louisiana

 

65

 

1.8%

 

Other

 

753

 

17.2%

 

Total

 

3,692

 

100.0%

 

14


 

NNN REIT, Inc.

Property Portfolio – Continued

As of December 31, 2025

 

Top 20 Tenants

 

 

Tenant

 

# of
Properties

 

% of
ABR

1.

 

7-Eleven

 

145

 

4.3%

2.

 

Mister Car Wash

 

120

 

3.8%

3.

 

Dave & Buster's

 

34

 

3.6%

4.

 

Camping World

 

46

 

3.5%

5.

 

Kent Distributors

 

64

 

2.6%

6.

 

Flynn Restaurant Group

 

204

 

2.5%

7.

 

GPM Investments

 

143

 

2.5%

8.

 

AMC Theatres

 

20

 

2.4%

9.

 

BJ's Wholesale Club

 

13

 

2.3%

10.

 

LA Fitness

 

25

 

2.2%

11.

 

Mavis Tire Express Services

 

140

 

2.1%

12.

 

Couche-Tard

 

92

 

2.0%

13.

 

Chuck E. Cheese

 

51

 

1.7%

14.

 

Walgreens

 

49

 

1.7%

15.

 

Sunoco

 

53

 

1.7%

16.

 

United Rentals

 

49

 

1.6%

17.

 

Casey's General Stores

 

62

 

1.6%

18.

 

Tidal Wave Auto Spa

 

35

 

1.4%

19.

 

Super Star Car Wash

 

33

 

1.3%

20.

 

BMW Kar Wash LLC

 

40

 

1.2%

 

 

Other

 

2,274

 

54.0%

 

Total

 

3,692

 

100.0%

Lease Expirations(1)

 

 

 

# of Properties

 

Gross Leasable
Area
(2)

 

% of
ABR

 

 

 

# of Properties

 

Gross Leasable
Area
(2)

 

% of
ABR

2026

 

117

 

1,019,000

 

2.1%

 

2032

 

188

 

1,840,000

 

4.9%

2027

 

203

 

2,714,000

 

6.3%

 

2033

 

134

 

1,401,000

 

4.3%

2028

 

221

 

1,970,000

 

4.9%

 

2034

 

194

 

2,838,000

 

5.9%

2029

 

137

 

2,043,000

 

4.2%

 

2035

 

135

 

1,794,000

 

4.2%

2030

 

184

 

2,417,000

 

4.7%

 

Thereafter

 

1,853

 

17,833,000

 

50.6%

2031

 

261

 

3,086,000

 

7.9%

 

 

 

 

 

 

 

 

 

(1)

As of December 31, 2025, the weighted average remaining lease term is 10.2 years.

(2)

Square feet.

 

15